[HLIND] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- 16.51%

YoY- -17.44%

Quarter Report

HLIB_KLSE Q1 FY08.doc

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	1,608,500	2,687,828	3,303,104	2,956,780	2,975,592	2,388,772	2,633,332	-7.88%
YoY %	-40.16%	-18.63%	11.71%	-0.63%	24.57%	-9.29%	-	-
Horiz. %	61.08%	102.07%	125.43%	112.28%	113.00%	90.71%	100.00%	-
PBT	197,944	270,444	352,224	315,028	392,268	-139,424	155,504	4.10%
YoY %	-26.81%	-23.22%	11.81%	-19.69%	381.35%	-189.66%	-	-
Horiz. %	127.29%	173.91%	226.50%	202.59%	252.26%	-89.66%	100.00%	-
Tax	84,176	-43,796	-57,132	-53,028	-49,664	-9,608	-87,740	-
YoY %	292.20%	23.34%	-7.74%	-6.77%	-416.90%	89.05%	-	-
Horiz. %	-95.94%	49.92%	65.12%	60.44%	56.60%	10.95%	100.00%	-
NP	282,120	226,648	295,092	262,000	342,604	-149,032	67,764	26.82%
YoY %	24.47%	-23.19%	12.63%	-23.53%	329.89%	-319.93%	-	-
Horiz. %	416.33%	334.47%	435.47%	386.64%	505.58%	-219.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	182,008	162,088	189,068	150,616	182,424	-230,516	67,764	17.89%
YoY %	12.29%	-14.27%	25.53%	-17.44%	179.14%	-440.17%	-	-
Horiz. %	268.59%	239.19%	279.01%	222.27%	269.20%	-340.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-42.53%	16.19%	16.22%	16.83%	12.66%	-	56.42%	-
YoY %	-362.69%	-0.18%	-3.62%	32.94%	0.00%	-	-	-
Horiz. %	-75.38%	28.70%	28.75%	29.83%	22.44%	-	100.00%	-
Total Cost	1,326,380	2,461,180	3,008,012	2,694,780	2,632,988	2,537,804	2,565,568	-10.40%
YoY %	-46.11%	-18.18%	11.62%	2.35%	3.75%	-1.08%	-	-
Horiz. %	51.70%	95.93%	117.25%	105.04%	102.63%	98.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,417,361	1,305,389	1,274,586	1,106,234	831,020	206,570	308,018	28.95%
YoY %	8.58%	2.42%	15.22%	33.12%	302.29%	-32.94%	-	-
Horiz. %	460.16%	423.80%	413.80%	359.15%	269.80%	67.06%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	104,602	73,248	52,344	52,552	50,061	31,617	37,260	18.76%
YoY %	42.81%	39.94%	-0.40%	4.98%	58.34%	-15.14%	-	-
Horiz. %	280.74%	196.59%	140.48%	141.04%	134.36%	84.86%	100.00%	-
Div Payout %	57.47%	45.19%	27.69%	34.89%	27.44%	0.00%	54.99%	-
YoY %	27.17%	63.20%	-20.64%	27.15%	0.00%	0.00%	-	-
Horiz. %	104.51%	82.18%	50.35%	63.45%	49.90%	0.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,417,361	1,305,389	1,274,586	1,106,234	831,020	206,570	308,018	28.95%
YoY %	8.58%	2.42%	15.22%	33.12%	302.29%	-32.94%	-	-
Horiz. %	460.16%	423.80%	413.80%	359.15%	269.80%	67.06%	100.00%	-
NOSH	261,505	261,601	261,722	262,763	250,307	210,786	248,401	0.86%
YoY %	-0.04%	-0.05%	-0.40%	4.98%	18.75%	-15.14%	-	-
Horiz. %	105.28%	105.31%	105.36%	105.78%	100.77%	84.86%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	17.54%	8.43%	8.93%	8.86%	11.51%	-6.24%	2.57%	-
YoY %	108.07%	-5.60%	0.79%	-23.02%	284.46%	-342.80%	-	-
Horiz. %	682.49%	328.02%	347.47%	344.75%	447.86%	-242.80%	100.00%	-
ROE	12.84%	12.42%	14.83%	13.62%	21.95%	-111.59%	22.00%	-
YoY %	3.38%	-16.25%	8.88%	-37.95%	119.67%	-607.23%	-	-
Horiz. %	58.36%	56.45%	67.41%	61.91%	99.77%	-507.23%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	615.09	1,027.45	1,262.07	1,125.26	1,188.78	1,133.27	1,060.11	-8.66%
YoY %	-40.13%	-18.59%	12.16%	-5.34%	4.90%	6.90%	-	-
Horiz. %	58.02%	96.92%	119.05%	106.15%	112.14%	106.90%	100.00%	-
EPS	69.60	61.96	72.24	57.32	72.88	-91.80	27.28	16.88%
YoY %	12.33%	-14.23%	26.03%	-21.35%	179.39%	-436.51%	-	-
Horiz. %	255.13%	227.13%	264.81%	210.12%	267.16%	-336.51%	100.00%	-
DPS	40.00	28.00	20.00	20.00	20.00	15.00	15.00	17.75%
YoY %	42.86%	40.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	266.67%	186.67%	133.33%	133.33%	133.33%	100.00%	100.00%	-
NAPS	5.42	4.99	4.87	4.21	3.32	0.98	1.24	27.85%
YoY %	8.62%	2.46%	15.68%	26.81%	238.78%	-20.97%	-	-
Horiz. %	437.10%	402.42%	392.74%	339.52%	267.74%	79.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 262,763
RPS	490.54	819.70	1,007.34	901.72	907.46	728.50	803.08	-7.88%
YoY %	-40.16%	-18.63%	11.71%	-0.63%	24.57%	-9.29%	-	-
Horiz. %	61.08%	102.07%	125.43%	112.28%	113.00%	90.71%	100.00%	-
EPS	55.51	49.43	57.66	45.93	55.63	-70.30	20.67	17.88%
YoY %	12.30%	-14.27%	25.54%	-17.44%	179.13%	-440.11%	-	-
Horiz. %	268.55%	239.14%	278.96%	222.21%	269.13%	-340.11%	100.00%	-
DPS	31.90	22.34	15.96	16.03	15.27	9.64	11.36	18.76%
YoY %	42.79%	39.97%	-0.44%	4.98%	58.40%	-15.14%	-	-
Horiz. %	280.81%	196.65%	140.49%	141.11%	134.42%	84.86%	100.00%	-
NAPS	4.3225	3.981	3.8871	3.3737	2.5343	0.63	0.9394	28.95%
YoY %	8.58%	2.42%	15.22%	33.12%	302.27%	-32.94%	-	-
Horiz. %	460.13%	423.78%	413.79%	359.13%	269.78%	67.06%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	5.20	3.77	3.90	3.98	4.24	3.08	4.56	-
P/RPS	0.85	0.37	0.31	0.35	0.36	0.27	0.43	12.02%
YoY %	129.73%	19.35%	-11.43%	-2.78%	33.33%	-37.21%	-	-
Horiz. %	197.67%	86.05%	72.09%	81.40%	83.72%	62.79%	100.00%	-
P/EPS	7.47	6.08	5.40	6.94	5.82	-2.82	16.72	-12.56%
YoY %	22.86%	12.59%	-22.19%	19.24%	306.38%	-116.87%	-	-
Horiz. %	44.68%	36.36%	32.30%	41.51%	34.81%	-16.87%	100.00%	-
EY	13.38	16.44	18.52	14.40	17.19	-35.51	5.98	14.35%
YoY %	-18.61%	-11.23%	28.61%	-16.23%	148.41%	-693.81%	-	-
Horiz. %	223.75%	274.92%	309.70%	240.80%	287.46%	-593.81%	100.00%	-
DY	7.69	7.43	5.13	5.03	4.72	4.87	3.29	15.19%
YoY %	3.50%	44.83%	1.99%	6.57%	-3.08%	48.02%	-	-
Horiz. %	233.74%	225.84%	155.93%	152.89%	143.47%	148.02%	100.00%	-
P/NAPS	0.96	0.76	0.80	0.95	1.28	3.14	3.68	-20.05%
YoY %	26.32%	-5.00%	-15.79%	-25.78%	-59.24%	-14.67%	-	-
Horiz. %	26.09%	20.65%	21.74%	25.82%	34.78%	85.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	16/11/10	17/11/09	18/11/08	28/11/07	07/11/06	21/11/05	25/11/04	-
Price	5.20	4.32	3.48	4.18	5.95	3.00	4.70	-
P/RPS	0.85	0.42	0.28	0.37	0.50	0.26	0.44	11.59%
YoY %	102.38%	50.00%	-24.32%	-26.00%	92.31%	-40.91%	-	-
Horiz. %	193.18%	95.45%	63.64%	84.09%	113.64%	59.09%	100.00%	-
P/EPS	7.47	6.97	4.82	7.29	8.16	-2.74	17.23	-12.99%
YoY %	7.17%	44.61%	-33.88%	-10.66%	397.81%	-115.90%	-	-
Horiz. %	43.35%	40.45%	27.97%	42.31%	47.36%	-15.90%	100.00%	-
EY	13.38	14.34	20.76	13.71	12.25	-36.45	5.80	14.94%
YoY %	-6.69%	-30.92%	51.42%	11.92%	133.61%	-728.45%	-	-
Horiz. %	230.69%	247.24%	357.93%	236.38%	211.21%	-628.45%	100.00%	-
DY	7.69	6.48	5.75	4.78	3.36	5.00	3.19	15.78%
YoY %	18.67%	12.70%	20.29%	42.26%	-32.80%	56.74%	-	-
Horiz. %	241.07%	203.13%	180.25%	149.84%	105.33%	156.74%	100.00%	-
P/NAPS	0.96	0.87	0.71	0.99	1.79	3.06	3.79	-20.44%
YoY %	10.34%	22.54%	-28.28%	-44.69%	-41.50%	-19.26%	-	-
Horiz. %	25.33%	22.96%	18.73%	26.12%	47.23%	80.74%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos